Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $133k initial cash invested.
-10.55%
Cash On Cash
4.74%
Cap Rate
0.72
DSCR
$4,299
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $5,467 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,299
Total Expenses
$5,467
Mortgage P&I
80%
$3,451
Property Taxes
16%
$670
Home Insurance
5%
$228
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0